Terraced
NE6
3 beds
2 baths
Lysander Drive, Walker, Newcastle Upon Tyne NE6
North East, England · NE6
View property listing
Initial Investment
£59,485First YearProfit From Rental Income
£14,052
↗ 24%After 5 Years
Change In Property Value
£52,603
↗ 27%After 5 Years
Return On Investment
112%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,480 | £12,667 | £12,984 | £13,308 | £13,708 | £65,147 |
| Total Expenses | £9,483 | £9,513 | £9,555 | £9,599 | £9,649 | £47,799 |
| Profit Before Tax | £2,997 | £3,154 | £3,429 | £3,710 | £4,058 | £17,349 |
| Profit After Tax | £2,428 | £2,555 | £2,777 | £3,005 | £3,287 | £14,052 |
| Change In Property Value | £6,823 | £7,062 | £11,486 | £13,219 | £14,012 | £52,603 |
| Net Return | £9,251 | £9,617 | £14,263 | £16,224 | £17,300 | £66,655 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 16% | 16% | 24% | 27% | 29% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change